MONEYGRAM INTERNATIONAL, INC. DALLAS, Aug. 1, 2019 /PRNewswire/ -- MoneyGram International, Inc. (NASDAQ: MGI) today reported financial results for its second quarter ending June 30, 2019.
Business Update
"Financial results in the second quarter were impacted by slower than anticipated recovery of the US-outbound market along with the continuing market challenges in the US-US business," said Alex Holmes, Chairman and CEO. "Importantly, we reported accelerated growth from our digital platforms and returned to year-over-year growth in many key corridors as we saw a sequential increase in active, returning and new customers. These trends, along with the successful execution of our cost-saving initiatives, enabled us to deliver sequential improvements to Revenue and Adjusted EBITDA."
Holmes concluded, "Our efforts during the second quarter also resulted in a number of important milestones for the company including the completion of our debt refinancing, the launch of a pioneering equity investment & strategic partnership with Ripple, and the continued success of our digital transformation initiatives."
Second Quarter 2019 Financial Results
- Total revenue was $323.8 million and $374.6 million for the three months ended June 30, 2019 and 2018, respectively.
- Money transfer revenue was $282.2 million for the quarter compared to $329.7 million for the three months ended June 30, 2018.
- Total digital revenue represented 16% of money transfer revenue.
- Investment revenue was $14.5 million for the quarter
- Net loss was $27.2 million compared to net income of $2.3 million for the second quarter of 2018. EBITDA was $8.9 million, a decrease of $34.5 million as compared to the year-ago period. The current period includes a $31.3 million non-cash pension settlement charge related to the sale of $74.3 million of pension liabilities.
- Adjusted EBITDA was $54.3 million for the three months ended June 30, 2019. Adjusted EBITDA was $59.8 million for the three months ended June 30, 2018.
- Adjusted EBITDA margin was 16.8%.
- Diluted loss per share was $0.41. Adjusted diluted earnings per share was $0.12.
- Adjusted Free Cash Flow was $20.0 million for the quarter.
Balance Sheet Highlights and Capital Structure Highlights
The Company ended the second quarter of 2019 with a cash and cash equivalents balance of $133.5 million compared to $145.5 million at the end of 2018. Second quarter interest expense was $14.0 million and capital expenditures for the second quarter were $16.5 million.
The Company announced on June 26, 2019 that it refinanced its first lien debt, extended its revolving credit agreement, and added a tranche of second lien debt. The new senior debt structure provides for a $35 million senior secured three-year revolving credit facility and a $645 million senior secured four-year term loan. The new second lien credit agreement provides for a $245 million secured five-year term loan.
Also during the quarter, the Company obtained an equity infusion of $30 million and entered into a commercial agreement with Ripple, a provider of enterprise blockchain solutions for global payments. Ripple purchased the newly-issued equity from MoneyGram at $4.10 per share, a significant premium to MoneyGram's market price at the time of the investment. The investment agreement provides the Company with an option to sell up to $20 million of additional equity to Ripple through June 30, 2020. The commercial agreement allows MoneyGram to utilize Ripple's xRapid blockchain product, as well as XRP, Ripple's cryptocurrency, to facilitate cross-border settlement. The Company expects that this will reduce working capital needs and have the potential to generate additional earnings and cash flow.
Additionally, during the quarter, the Company paid $1.2 million to a life insurance company for their assumption, without recourse, of a significant portion of its defined benefit pension liability. The result of the sale was a reduction of pension obligations by $74.3 million and the recognition of a non-cash charge of $31.3 million. The transfer of the pension obligations was completed exclusively with the use of pension assets and did not impact the Company's cash balance or liquidity position.
Full Year 2019 Outlook
The Company continues to anticipate a return to growth later this year, however given the revenue trends for the first half of the year, and the slower than anticipated recovery of the US market, the Company is revising its constant currency revenue outlook for the full year 2019 and now projects a decline of approximately 8% for the year. The Company is also narrowing its original range for Adjusted EBITDA and now projects a decline of approximately 12% for the full year 2019 on a constant currency basis.
Forward-Looking Statements
This communication contains forward-looking statements which are protected as forward-looking statements under the Private Securities Litigation Reform Act of 1995 that are not limited to historical facts, but reflect MoneyGram's current beliefs, expectations or intentions regarding future events. Words such as "may," "will," "could," "should," "expect," "plan," "project," "intend," "anticipate," "believe," "estimate," "predict," "potential," "pursuant," "target," "continue," and similar expressions are intended to identify such forward-looking statements. The statements in this communication that are not historical statements are forward-looking statements within the meaning of the federal securities laws. Specific forward-looking statements include, among others, statements regarding the company's projected results of operations, specific factors expected to impact the company's results of operations, and the expected restructuring and reorganization program results. Forward-looking statements are subject to numerous risks and uncertainties, many of which are beyond MoneyGram's control, which could cause actual results to differ materially from the results expressed or implied by the statements. These risks and uncertainties include, but are not limited to: our ability to compete effectively; our ability to maintain key agent or biller relationships, or a reduction in business or transaction volume from these relationships, including our largest agent, Walmart, whether through the introduction by Walmart of additional competing "white label" branded money transfer products or otherwise; our ability to manage fraud risks from consumers or agents; the ability of us and our agents to comply with U.S. and international laws and regulations; litigation or investigations involving us or our agents; uncertainties relating to compliance with the DPA entered into with the U.S. federal government and the effect of the DPA on our reputation and business; regulations addressing consumer privacy, data use and security; our ability to successfully develop and timely introduce new and enhanced products and services and our investments in new products, services or infrastructure changes; our ability to manage risks associated with our international sales and operations; our offering of money transfer services through agents in regions that are politically volatile; changes in tax laws or an unfavorable outcome with respect to the audit of our tax returns or tax positions, or a failure by us to establish adequate reserves for tax events; our substantial debt service obligations, significant debt covenant requirements and credit ratings; major bank failure or sustained financial market illiquidity, or illiquidity at our clearing, cash management and custodial financial institutions; the ability of us and our agents to maintain adequate banking relationships; a security or privacy breach in systems, networks or databases on which rely; disruptions to our computer network systems and data centers; weakness in economic conditions, in both the U.S. and global markets; a significant change, material slow down or complete disruption of international migration patterns; the financial health of certain European countries or the secession of a country from the European Union; our ability to manage credit risks from our agents and official check financial institution customers; our ability to adequately protect our brand and intellectual property rights and to avoid infringing on the rights of others; our ability to attract and retain key employees; our ability to manage risks related to the operation of retail locations and the acquisition or start-up of businesses; any restructuring actions and cost reduction initiatives that we undertake may not deliver the expected results and these actions may adversely affect our business; our ability to maintain effective internal controls; our capital structure and the special voting rights provided to designees of Thomas H. Lee Partners, L.P. on our Board of Directors; and uncertainties described in the "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections of MoneyGram's public reports filed with the Securities and Exchange Commission (the "SEC"), including MoneyGram's annual report on Form 10-K for the year ended December 31, 2018.
Additional information concerning factors that could cause actual results to differ materially from those in the forward-looking statements is contained from time to time in MoneyGram's SEC filings. MoneyGram's SEC filings may be obtained by contacting MoneyGram, through MoneyGram's web site at ir.moneygram.com or through the SEC's Electronic Data Gathering and Analysis Retrieval System (EDGAR) at http://www.sec.gov. MoneyGram undertakes no obligation to publicly update or revise any forward-looking statement.
Non-GAAP Measures
In addition to results presented in accordance with accounting principles generally accepted in the United States ("GAAP"), this news release and related tables include certain non-GAAP financial measures, including a presentation of EBITDA (earnings before interest, taxes, depreciation and amortization, including agent signing bonus amortization), Adjusted EBITDA (EBITDA adjusted for certain significant items), Adjusted EBITDA margin, Adjusted Free Cash Flow (Adjusted EBITDA less cash interest, cash taxes and cash payments for capital expenditures and agent signing bonuses), constant currency measures (which assume that amounts denominated in foreign currencies are translated to the U.S. dollar at rates consistent with those in the prior year), adjusted diluted earnings per share and adjusted net income. In addition, we present adjusted operating income and adjusted operating margin for our two reporting segments. The following tables include a full reconciliation of non-GAAP financial measures to the related GAAP financial measures. The equivalent GAAP financial measures for projected results are not provided, and projected results do not reflect the potential impact of certain non-GAAP adjustments, which include (but in future periods, may not be limited to) stock-based, contingent and incentive compensation costs, compliance enhancement program costs, direct monitor costs, legal and contingent matter costs, restructuring and reorganization costs, currency changes and the tax effect of such items. We cannot reliably predict or estimate if and when these types of costs, adjustments or changes may occur or their impact to our financial statements. Accordingly, a reconciliation of the non-GAAP financial measures to the equivalent GAAP financial measures for projected results is not available.
We believe that these non-GAAP financial measures provide useful information to investors because they are an indicator of the strength and performance of ongoing business operations. These calculations are commonly used as a basis for investors, analysts and other interested parties to evaluate and compare the operating performance and value of companies within our industry. Finally, EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Free Cash Flow, constant currency, adjusted diluted earnings per share and adjusted net income figures are financial and performance measures used by management in reviewing results of operations, forecasting, allocating resources or establishing employee incentive programs. Although MoneyGram believes the above non-GAAP financial measures enhance investors' understanding of its business and performance, these non-GAAP financial measures should not be considered in isolation or as substitutes for the accompanying GAAP financial measures.
Description of Tables
Table One | - | Condensed Consolidated Statements of Operations |
Table Two | - | Segment Results |
Table Three | - | Segment Reconciliations |
Table Four | - | Reconciliation of Certain Non-GAAP Measures to Relevant GAAP Measures - EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin and Adjusted Free Cash Flow |
Table Five | - | Reconciliation of Certain Non-GAAP Measures to Relevant GAAP Measures - Adjusted Net Income and Adjusted Diluted EPS |
Table Six | - | Condensed Consolidated Balance Sheets |
Table Seven | - | Condensed Consolidated Statements of Cash Flows |
Conference Call
MoneyGram International will host a conference call on August 2, at 9:00 a.m. ET, to discuss its results. Alex Holmes, chairman and chief executive officer, and Larry Angelilli, chief financial officer, will host the call.
Participant Dial-In Numbers: | |
U.S.: | 1-800-263-0877 |
International: | 1-646-828-8143 |
Webcast: | http://public.viavid.com/index.php?id=135339 |
Replay: | 1-844-512-2921 or 1-412-317-6671 |
Replay ID: | 2306000 |
Replay is available through August 9, 2019, 11:59pm ET | |
About MoneyGram International
MoneyGram is a global leader in omnichannel money transfer and payment services that enables friends and family to safely, conveniently, and affordably send money for life's daily needs in over 200 countries and territories. The innovative MoneyGram platform leverages its leading digital and physical network, global financial settlement engine, cloud-based infrastructure with integrated APIs, and its unparalleled compliance program that leads the industry in protecting consumers. More information about MoneyGram International, Inc. is available at moneygram.com.
CONTACT:
Investor Relations:
214-979-1400
ir@moneygram.com
Media Relations:
Wendi Schlarb
214-999-7687
media@moneygram.com
TABLE ONE | ||||||||||||||||||||||||
MONEYGRAM INTERNATIONAL, INC. | ||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
(Amounts in millions, except percentages and per share data) | Three Months | 2019 vs | Six Months | 2019 vs | ||||||||||||||||||||
2019 | 2018 | 2018 | 2019 | 2018 | 2018 | |||||||||||||||||||
REVENUE | ||||||||||||||||||||||||
Fee and other revenue | $ | 309.3 | $ | 362.5 | $ | (53.2) | $ | 610.3 | $ | 732.6 | $ | (122.3) | ||||||||||||
Investment revenue | 14.5 | 12.1 | 2.4 | 28.9 | 22.0 | 6.9 | ||||||||||||||||||
Total revenue | 323.8 | 374.6 | (50.8) | 639.2 | 754.6 | (115.4) | ||||||||||||||||||
Total revenue change, as reported | (14) | % | (9) | % | (15) | % | (5) | % | ||||||||||||||||
Total revenue change, constant currency | (12) | % | (11) | % | (13) | % | (8) | % | ||||||||||||||||
OPERATING EXPENSES | ||||||||||||||||||||||||
Total commissions and direct transaction expenses | 167.8 | 190.4 | (22.6) | 328.7 | 375.9 | (47.2) | ||||||||||||||||||
Compensation and benefits | 53.5 | 65.1 | (11.6) | 112.9 | 144.4 | (31.5) | ||||||||||||||||||
Transaction and operations support (1) | 54.5 | 72.0 | (17.5) | 106.6 | 146.8 | (40.2) | ||||||||||||||||||
Occupancy, equipment and supplies | 15.5 | 17.0 | (1.5) | 30.9 | 33.6 | (2.7) | ||||||||||||||||||
Depreciation and amortization | 18.2 | 20.1 | (1.9) | 37.2 | 38.2 | (1.0) | ||||||||||||||||||
Total operating expenses | 309.5 | 364.6 | (55.1) | 616.3 | 738.9 | (122.6) | ||||||||||||||||||
OPERATING INCOME | 14.3 | 10.0 | 4.3 | 22.9 | 15.7 | 7.2 | ||||||||||||||||||
Other expenses (income) | ||||||||||||||||||||||||
Interest expense | 14.0 | 13.7 | 0.3 | 27.9 | 26.0 | 1.9 | ||||||||||||||||||
Other non-operating expense (income) (2) | 35.3 | 1.4 | 33.9 | 36.9 | (27.1) | 64.0 | ||||||||||||||||||
Total other expenses (income) | 49.3 | 15.1 | 34.2 | 64.8 | (1.1) | 65.9 | ||||||||||||||||||
(Loss) income before income taxes | (35.0) | (5.1) | (29.9) | (41.9) | 16.8 | (58.7) | ||||||||||||||||||
Income tax (benefit) expense | (7.8) | (7.4) | (0.4) | (1.2) | 7.4 | (8.6) | ||||||||||||||||||
NET (LOSS) INCOME | $ | (27.2) | $ | 2.3 | $ | (29.5) | $ | (40.7) | $ | 9.4 | $ | (50.1) | ||||||||||||
(LOSS) INCOME PER COMMON SHARE | ||||||||||||||||||||||||
Basic | $ | (0.41) | $ | 0.04 | $ | (0.45) | $ | (0.62) | $ | 0.15 | $ | (0.77) | ||||||||||||
Diluted | $ | (0.41) | $ | 0.03 | $ | (0.44) | $ | (0.62) | $ | 0.14 | $ | (0.76) | ||||||||||||
Weighted-average outstanding common shares and equivalents used in computing (loss) income per share | ||||||||||||||||||||||||
Basic | 66.1 | 64.5 | 1.6 | 65.5 | 64.1 | 1.4 | ||||||||||||||||||
Diluted | 66.1 | 66.4 | (0.3) | 65.5 | 66.3 | (0.8) | ||||||||||||||||||
(1) Six months ended June 30, 2018 include an accrual of $10.0 million related to the resolution of the DPA matter. | ||||||||||||||||||||||||
(2) The three and six months ended June 30, 2019 include non-cash pension settlement charge of $31.3 million and debt extinguishment cost of $2.4 million. | ||||||||||||||||||||||||
TABLE TWO | ||||||||||||||||||||||||
MONEYGRAM INTERNATIONAL, INC. | ||||||||||||||||||||||||
SEGMENT RESULTS | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Global Funds Transfer | ||||||||||||||||||||||||
(Amounts in millions, except percentages) | Three Months | 2019 vs | Six Months | 2019 vs | ||||||||||||||||||||
2019 | 2018 | 2018 | 2019 | 2018 | 2018 | |||||||||||||||||||
Money transfer revenue | $ | 282.2 | $ | 329.7 | $ | (47.5) | $ | 555.5 | $ | 666.3 | $ | (110.8) | ||||||||||||
Bill payment revenue | 15.0 | 19.5 | (4.5) | 30.9 | 40.3 | (9.4) | ||||||||||||||||||
Total revenue | $ | 297.2 | $ | 349.2 | $ | (52.0) | $ | 586.4 | $ | 706.6 | $ | (120.2) | ||||||||||||
Commissions and direct transaction expenses | $ | 161.4 | $ | 185.5 | $ | (24.1) | $ | 315.7 | $ | 367.2 | $ | (51.5) | ||||||||||||
Operating income | $ | 5.6 | $ | 5.7 | $ | (0.1) | $ | 6.7 | $ | 7.1 | $ | (0.4) | ||||||||||||
Operating margin | 1.9 | % | 1.6 | % | 1.1 | % | 1.0 | % | ||||||||||||||||
Money transfer revenue change, as reported | (14) | % | (8) | % | (17) | % | (5) | % | ||||||||||||||||
Money transfer revenue change, constant currency | (12) | % | (10) | % | (14) | % | (8) | % | ||||||||||||||||
Financial Paper Products | ||||||||||||||||||||||||
(Amounts in millions, except percentages) | Three Months | 2019 vs | Six Months | 2019 vs | ||||||||||||||||||||
2019 | 2018 | 2018 | 2019 | 2018 | 2018 | |||||||||||||||||||
Money order revenue | $ | 13.6 | $ | 14.2 | $ | (0.6) | $ | 27.5 | $ | 27.6 | $ | (0.1) | ||||||||||||
Official check revenue | 13.0 | 11.2 | 1.8 | 25.3 | 20.4 | 4.9 | ||||||||||||||||||
Total revenue | $ | 26.6 | $ | 25.4 | $ | 1.2 | $ | 52.8 | $ | 48.0 | $ | 4.8 | ||||||||||||
Total commissions expense | $ | 6.4 | $ | 4.9 | $ | 1.5 | $ | 13.0 | $ | 8.7 | $ | 4.3 | ||||||||||||
Operating income | $ | 10.0 | $ | 7.1 | $ | 2.9 | $ | 18.2 | $ | 12.7 | $ | 5.5 | ||||||||||||
Operating margin | 37.6 | % | 28.0 | % | 34.5 | % | 26.5 | % | ||||||||||||||||
TABLE THREE | ||||||||||||||||||||||||
MONEYGRAM INTERNATIONAL, INC. | ||||||||||||||||||||||||
SEGMENT RECONCILIATIONS | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Global Funds Transfer | ||||||||||||||||||||||||
(Amounts in millions, except percentages) | Three Months | 2019 vs | Six Months | 2019 vs | ||||||||||||||||||||
2019 | 2018 | 2018 | 2019 | 2018 | 2018 | |||||||||||||||||||
Revenue (as reported) | $ | 297.2 | $ | 349.2 | $ | (52.0) | $ | 586.4 | $ | 706.6 | $ | (120.2) | ||||||||||||
Adjusted operating income | $ | 15.9 | $ | 20.1 | $ | (4.2) | $ | 28.2 | $ | 50.0 | $ | (21.8) | ||||||||||||
Legal and contingent matters | — | (1.0) | 1.0 | — | (12.4) | 12.4 | ||||||||||||||||||
Restructuring and reorganization costs | (0.5) | (5.2) | 4.7 | (4.1) | (12.5) | 8.4 | ||||||||||||||||||
Compliance enhancement program | (1.9) | (3.1) | 1.2 | (3.0) | (5.5) | 2.5 | ||||||||||||||||||
Direct monitor costs | (6.2) | (2.6) | (3.6) | (10.3) | (5.7) | (4.6) | ||||||||||||||||||
Stock-based compensation expense | (1.7) | (2.5) | 0.8 | (4.1) | (6.8) | 2.7 | ||||||||||||||||||
Total adjustments | (10.3) | (14.4) | 4.1 | (21.5) | (42.9) | 21.4 | ||||||||||||||||||
Operating income (as reported) | $ | 5.6 | $ | 5.7 | $ | (0.1) | $ | 6.7 | $ | 7.1 | $ | (0.4) | ||||||||||||
Adjusted operating margin | 5.3 | % | 5.8 | % | 4.8 | % | 7.1 | % | ||||||||||||||||
Total adjustments | (3.5) | % | (4.1) | % | (3.7) | % | (6.1) | % | ||||||||||||||||
Operating margin (as reported) | 1.9 | % | 1.6 | % | 1.1 | % | 1.0 | % | ||||||||||||||||
Financial Paper Products | ||||||||||||||||||||||||
(Amounts in millions, except percentages) | Three Months | 2019 vs | Six Months | 2019 vs | ||||||||||||||||||||
2019 | 2018 | 2018 | 2019 | 2018 | 2018 | |||||||||||||||||||
Revenue (as reported) | $ | 26.6 | $ | 25.4 | $ | 1.2 | $ | 52.8 | $ | 48.0 | $ | 4.8 | ||||||||||||
Adjusted operating income | $ | 10.6 | $ | 8.7 | $ | 1.9 | $ | 19.4 | $ | 15.0 | $ | 4.4 | ||||||||||||
Compliance enhancement program | (0.4) | (1.4) | 1.0 | (0.8) | (1.6) | 0.8 | ||||||||||||||||||
Stock-based compensation expense | (0.2) | (0.2) | — | (0.4) | (0.7) | 0.3 | ||||||||||||||||||
Total adjustments | (0.6) | (1.6) | 1.0 | (1.2) | (2.3) | 1.1 | ||||||||||||||||||
Operating income (as reported) | $ | 10.0 | $ | 7.1 | $ | 2.9 | $ | 18.2 | $ | 12.7 | $ | 5.5 | ||||||||||||
Adjusted operating margin | 39.8 | % | 34.3 | % | 36.7 | % | 31.3 | % | ||||||||||||||||
Total adjustments | (2.3) | % | (6.3) | % | (2.3) | % | (4.8) | % | ||||||||||||||||
Operating margin (as reported) | 37.6 | % | 28.0 | % | 34.5 | % | 26.5 | % | ||||||||||||||||
TABLE FOUR | ||||||||||||||||||||||||
MONEYGRAM INTERNATIONAL, INC. | ||||||||||||||||||||||||
RECONCILIATION OF CERTAIN NON GAAP MEASURES TO RELEVANT GAAP MEASURES | ||||||||||||||||||||||||
EBITDA, ADJUSTED EBITDA, ADJUSTED EBITDA MARGIN AND ADJUSTED FREE CASH FLOW | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
(Amounts in millions, except percentages) | Three Months | 2019 vs | Six Months | 2019 vs | ||||||||||||||||||||
2019 | 2018 | 2018 | 2019 | 2018 | 2018 | |||||||||||||||||||
(Loss) income before income taxes | $ | (35.0) | $ | (5.1) | $ | (29.9) | $ | (41.9) | $ | 16.8 | $ | (58.7) | ||||||||||||
Interest expense | 14.0 | 13.7 | 0.3 | 27.9 | 26.0 | 1.9 | ||||||||||||||||||
Depreciation and amortization | 18.2 | 20.1 | (1.9) | 37.2 | 38.2 | (1.0) | ||||||||||||||||||
Signing bonus amortization | 11.7 | 14.7 | (3.0) | 23.4 | 28.7 | (5.3) | ||||||||||||||||||
EBITDA | 8.9 | 43.4 | (34.5) | 46.6 | 109.7 | (63.1) | ||||||||||||||||||
Significant items impacting EBITDA: | ||||||||||||||||||||||||
Non-cash pension settlement charge (1) | 31.3 | — | 31.3 | 31.3 | — | 31.3 | ||||||||||||||||||
Direct monitor costs | 6.2 | 2.6 | 3.6 | 10.3 | 5.7 | 4.6 | ||||||||||||||||||
Debt extinguishment costs (2) | 2.4 | — | 2.4 | 2.4 | — | 2.4 | ||||||||||||||||||
Compliance enhancement program | 2.3 | 4.6 | (2.3) | 3.8 | 7.2 | (3.4) | ||||||||||||||||||
Stock-based, contingent and incentive compensation | 1.9 | 2.7 | (0.8) | 4.5 | 7.5 | (3.0) | ||||||||||||||||||
Legal and contingent matters (3) | 0.7 | 1.3 | (0.6) | 1.3 | 12.7 | (11.4) | ||||||||||||||||||
Restructuring and reorganization costs | 0.5 | 5.2 | (4.7) | 4.0 | 12.5 | (8.5) | ||||||||||||||||||
Severance and related costs | 0.1 | — | 0.1 | 0.2 | 0.4 | (0.2) | ||||||||||||||||||
Costs (income) related to the terminated merger with Ant Financial (4) | — | — | — | — | (29.3) | 29.3 | ||||||||||||||||||
Adjusted EBITDA | $ | 54.3 | $ | 59.8 | $ | (5.5) | $ | 104.4 | $ | 126.4 | $ | (22.0) | ||||||||||||
Adjusted EBITDA margin (5) | 16.8 | % | 16.0 | % | 0.8 | % | 16.3 | % | 16.8 | % | (0.5) | % | ||||||||||||
Adjusted EBITDA change, as reported | (9) | % | (17) | % | ||||||||||||||||||||
Adjusted EBITDA change, constant currency adjusted | (7) | % | (15) | % | ||||||||||||||||||||
Adjusted EBITDA | $ | 54.3 | $ | 59.8 | $ | (5.5) | $ | 104.4 | $ | 126.4 | $ | (22.0) | ||||||||||||
Cash payments for interest | (13.2) | (12.9) | (0.3) | (26.0) | (24.4) | (1.6) | ||||||||||||||||||
Cash payments for taxes, net of refunds | 0.7 | (1.3) | 2.0 | (0.5) | (2.9) | 2.4 | ||||||||||||||||||
Cash payments for capital expenditures | (16.5) | (16.2) | (0.3) | (29.2) | (28.5) | (0.7) | ||||||||||||||||||
Cash payments for agent signing bonuses | (5.3) | (7.8) | 2.5 | (15.4) | (19.6) | 4.2 | ||||||||||||||||||
Adjusted Free Cash Flow | $ | 20.0 | $ | 21.6 | $ | (1.6) | $ | 33.3 | $ | 51.0 | $ | (17.7) | ||||||||||||
(1) Non-cash charge of $31.3 million from the sale of pension liability in June 2019. | ||||||||||||||||||||||||
(2) Debt extinguishment costs related to the amended and new debt agreements entered on June 26, 2019. | ||||||||||||||||||||||||
(3) Six months ended June 30, 2018 includes an accrual of $10.0 million related to the resolution of the DPA matter. | ||||||||||||||||||||||||
(4) Costs include, but are not limited to, legal, bank and consultant fees and income includes the $30.0 million merger termination fee. | ||||||||||||||||||||||||
(5) Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by total revenue. |
TABLE FIVE | ||||||||||||||||
MONEYGRAM INTERNATIONAL, INC. | ||||||||||||||||
RECONCILIATION OF CERTAIN NON GAAP MEASURES TO RELEVANT GAAP MEASURES | ||||||||||||||||
ADJUSTED NET INCOME AND ADJUSTED DILUTED EPS | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months | Six Months | |||||||||||||||
(Amounts in millions, except per share data) | 2019 | 2018 | 2019 | 2018 | ||||||||||||
Net (loss) income | $ | (27.2) | $ | 2.3 | $ | (40.7) | $ | 9.4 | ||||||||
Total adjustments (1) | 45.4 | 16.4 | 57.8 | 16.7 | ||||||||||||
Tax impacts of adjustments (2) | (10.5) | (4.5) | (13.3) | (1.9) | ||||||||||||
Adjusted net income | $ | 7.7 | $ | 14.2 | $ | 3.8 | $ | 24.2 | ||||||||
Diluted (loss) income per common share | $ | (0.41) | $ | 0.03 | $ | (0.62) | $ | 0.14 | ||||||||
Diluted adjustments per common share | 0.53 | 0.18 | 0.68 | 0.23 | ||||||||||||
Diluted adjusted income per common share | $ | 0.12 | $ | 0.21 | $ | 0.06 | $ | 0.37 | ||||||||
Diluted weighted-average outstanding common shares and equivalents | 66.1 | 66.4 | 65.5 | 66.3 | ||||||||||||
(1) See summary of adjustments in Table Four - EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin and Adjusted Free Cash Flow. | ||||||||||||||||
(2) Tax rates used to calculate the tax expense impact are based on the nature and jurisdiction of each adjustment. |
TABLE SIX | ||||||||
MONEYGRAM INTERNATIONAL, INC. | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(Unaudited) | ||||||||
(Amounts in millions, except share data) | June 30, 2019 | December 31, 2018 | ||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 133.5 | $ | 145.5 | ||||
Settlement assets | 3,443.1 | 3,373.8 | ||||||
Property and equipment, net | 183.3 | 193.9 | ||||||
Goodwill | 442.2 | 442.2 | ||||||
Other assets (1) | 181.5 | 140.7 | ||||||
Total assets | $ | 4,383.6 | $ | 4,296.1 | ||||
LIABILITIES | ||||||||
Payment service obligations | $ | 3,443.1 | $ | 3,373.8 | ||||
Debt, net (2) | 842.1 | 901.0 | ||||||
Pension and other postretirement benefits | 72.1 | 76.6 | ||||||
Accounts payable and other liabilities (1) | 263.0 | 213.5 | ||||||
Total liabilities | 4,620.3 | 4,564.9 | ||||||
STOCKHOLDERS' DEFICIT | ||||||||
Participating convertible preferred stock - series D, $0.01 par value, 200,000 shares authorized, 71,282 issued at June 30, 2019 and December 31, 2018 | 183.9 | 183.9 | ||||||
Common stock, $0.01 par value, 162,500,000 shares authorized, 64,434,490 and 58,823,567 shares issued at June 30, 2019 and December 31, 2018, respectively | 0.6 | 0.6 | ||||||
Additional paid-in capital | 1,093.6 | 1,046.8 | ||||||
Retained loss | (1,439.4) | (1,403.6) | ||||||
Accumulated other comprehensive loss | (56.2) | (67.5) | ||||||
Treasury stock: 2,432,151 and 3,207,118 shares at June 30, 2019 and December 31, 2018, respectively | (19.2) | (29.0) | ||||||
Total stockholders' deficit | (236.7) | (268.8) | ||||||
Total liabilities and stockholders' deficit | $ | 4,383.6 | $ | 4,296.1 | ||||
(1) 2019 financial information reflects the adoption of ASC 842 - Leases. Other Assets includes $46.8 million of right-of-use assets related to the Company's operating leases and Accounts payable and other liabilities includes $49.7 million of lease liabilities. | ||||||||
(2) On June 26, 2019, MoneyGram entered into an amended first lien credit agreement and a new second lien credit agreement, each with Bank of America, N.A. acting as administrative agent. These agreements extended and/or repaid in full all outstanding indebtedness under the Company's existing credit facility. |
TABLE SEVEN | ||||||||
MONEYGRAM INTERNATIONAL, INC. | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(Unaudited) | ||||||||
Six Months Ended June 30, | ||||||||
(Amounts in millions) | 2019 | 2018 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net (loss) income | $ | (40.7) | $ | 9.4 | ||||
Adjustments to reconcile net loss to net cash provided by operating activities | 78.8 | 40.5 | ||||||
Net cash provided by operating activities | 38.1 | 49.9 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Purchases of property and equipment | (29.2) | (28.5) | ||||||
Net cash used in investing activities | (29.2) | (28.5) | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Transaction costs for issuance and amendment of debt | (21.3) | — | ||||||
Principal payments on debt | (28.4) | (4.9) | ||||||
Net proceeds from issuing equity instruments | 29.5 | — | ||||||
Payments to tax authorities for stock-based compensation | (0.7) | (6.1) | ||||||
Net cash used in financing activities | (20.9) | (11.0) | ||||||
NET CHANGE IN CASH AND CASH EQUIVALENTS | (12.0) | 10.4 | ||||||
CASH AND CASH EQUIVALENTS—Beginning of period | 145.5 | 190.0 | ||||||
CASH AND CASH EQUIVALENTS—End of period | $ | 133.5 | $ | 200.4 | ||||
View original content to download multimedia:http://www.prnewswire.com/news-releases/moneygram-international-reports-second-quarter-2019-financial-results-300895496.html
SOURCE MoneyGram International, Inc.
